Vail Resorts Inc banner

DCF Value

The DCF Value for Vail Resorts Inc (VAI) under the Base Case is 88.51 EUR. Compared with the current market price of 139 EUR, the stock appears Overvalued by 36% .

Key assumptions
VAI DCF Value
Base Case
€88.51
Overvaluation 36%
DCF Value
Price €139
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time